Payment Analysis
1,485.60CAD/monthin Calgary, AB
- 1,485.60 CAD/month
- 685.66 CAD/bi-weekly
- 342.83 CAD/week
- 17,827.20 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,559.88 CAD/month
- 719.94 CAD/bi-weekly
- 359.97 CAD/week
- 18,718.56 CAD/year
Lease Takeover/Buyout Analysis
The Lease Takeover Analysis (LTA) "Leasing Purposes" section is an impartial review made by a Lease Takeover Specialist from LeaseCosts Canada Inc. and should be used as reference. (Learn more about the LTA)
For Leasing Purposes
With this deal, you are saving:
11,158 ~ 12,458 CAD
compared to leasing a BRAND NEW:
- 2023 GLE 350 4MATIC SUV
- for 36 months
- in Alberta
- $0 down payment
- 18,000 km/year
Leasing New (CAD/month) | 2,083 |
---|---|
This Contract (CAD/month) | 1,486 |
Monthly Difference | 598 CAD/month |
Remaining Term | x 21 months |
Total Monthly Difference | = 12,558 CAD |
- Required Payment** (CAD) | - 3,000 |
+ Winter Tires Cost (CAD) | + 800 ~ 1,200 |
+ Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
Total Savings (CAD) | = 11,158 ~ 12,458 |
** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
74,763 CAD
- Total Vehicle Debt: 107,418 CAD
- Paid so Far: 35,654 CAD (33% Paid)
- Remaining Lease Payments: 31,198 CAD
- Residual Value: 40,566 CAD
- Required Payment: 3,000 CAD
Vehicle Debt & Value
Paid so far: 35,654 CAD Total Vehicle Value: 107,418 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 31,198 CAD
Term Paid so Far: 35,654 CAD Residual Value: 40,566 CAD
Cost to Own
Already Paid: 35,654 CAD (33%)
Required Payment: 3,000 CAD (2%)Buyout Price Today: 74,763 CAD
Interested on financing the vehicle? This section automatically calculates the following scenarios: (Learn more about this financial analysis)
Finance the remaining Debt Today
Remaining Term + Residual Value: 74,763 CAD
- 4.9%Interest Rate x 48 months
- 1,718 CAD/month + tax
- Total Payable: 82,481 CAD
- Total Interest: 7,718 CAD
- 8.9%Interest Rate x 48 months
- 1,857 CAD/month + tax
- Total Payable: 89,133 CAD
- Total Interest: 14,370 CAD
- 14.9%Interest Rate x 48 months
- 2,077 CAD/month + tax
- Total Payable: 99,693 CAD
- Total Interest: 24,929 CAD
At the end of the Lease Contract
Residual Value: 40,566 CAD (in 21 months)
- 4.9%Interest Rate x 48 months
- 932 CAD/month + tax
- Total Payable: 44,753 CAD
- Total Interest: 4,188 CAD
- 8.9%Interest Rate x 48 months
- 1,008 CAD/month + tax
- Total Payable: 48,363 CAD
- Total Interest: 7,797 CAD
- 14.9%Interest Rate x 48 months
- 1,127 CAD/month + tax
- Total Payable: 54,092 CAD
- Total Interest: 13,526 CAD
Business Vehicle Analysis
This section is very important if you are interested in the vehicle for Uber, Lyft, Turo, Getaround, vehicle rental or for a business. (Learn more about this section)
Distance Analysis
Cost to drive 100km: (CAD)
124.35
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
53.54
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
302.20
- km/week
- without any
- additional costs
Seller Contact Info
- Name: Donghyeon Ku
- Location: Calgary, AB
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
Espresso Brown leather interior w Polar White Exterior. Premium Package, Premium Plus Package, Technology Package, Night Package, Trailer Hitch. Comes w winter tires/winter mats. 3M installed. No accident, smoke free.
Similar Listings in Calgary
2021 Ford
Escape SE Automatique AWD
Payment Details
- Current Payment: 398 CAD/month + tax
- Residual Value: 12,592 CAD
- Months to End: 22 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 65,000 km/year
- Current Odometer: 52,118 km total
- Available Now: 33,617 km/year (2,801 per month)
- Excess Km Cost: 0.12 CAD/km
+ 3,000 cash
2022 Toyota
Highlander Automatique AWD XSE
Payment Details
- Current Payment: 616 CAD/month + tax
- Required Payment: 3,000 CAD
- Payment Including Incentive: 704 CAD/month + tax
- Original Downpayment: 4,000 CAD
- Residual Value: 25,663 CAD
- Months to End: 34 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 53,000 km total
- Available Now: 16,588 km/year (1,382 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Honda
CR-V EX-L Hybrid CVT AWD
Payment Details
- Current Payment: 725 CAD/month + tax
- Months to End: 54 months (Dec, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 2,700 km total
- Available Now: 21,252 km/year (1,771 per month)
+ 7,000 cash
2023 Subaru
Outback Premier XT Automatique AWD
Payment Details
- Current Payment: 511 CAD/month + tax
- Required Payment: 7,000 CAD
- Payment Including Incentive: 780 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 26,161 CAD
- Months to End: 26 months (Jul, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 14,000 km total
- Available Now: 16,308 km/year (1,359 per month)
2023 Toyota
VENZA LIMITED Automatique AWD
Payment Details
- Current Payment: 835 CAD/month + tax
- Residual Value: 22,740 CAD
- Months to End: 46 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 28,556 km total
- Available Now: 18,638 km/year (1,553 per month)
+ 4,000 cash
2024 Honda
Crv hybrid Automatique AWD 2024 Honda Crv hybrid
Payment Details
- Current Payment: 954 CAD/month + tax
- Required Payment: 4,000 CAD
- Payment Including Incentive: 1,097 CAD/month + tax
- Original Downpayment: 5,500 CAD
- Months to End: 28 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 18,571 km/year (1,548 per month)
- Excess Km Cost: 0.15 CAD/km